Flat
SE3
2 beds
1 bath
Astell Road, Waterlily Court SE3
London, England · SE3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£30,601
↗ 17%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,508 | £36,041 | £36,942 | £37,865 | £39,001 | £185,357 |
| Total Expenses | £29,190 | £29,331 | £29,503 | £29,679 | £29,874 | £147,578 |
| Profit Before Tax | £6,318 | £6,709 | £7,438 | £8,186 | £9,127 | £37,778 |
| Profit After Tax | £5,118 | £5,435 | £6,025 | £6,631 | £7,393 | £30,601 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £5,123 | £5,440 | £17,025 | £26,266 | £33,522 | £87,376 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change